Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $58,716 initial cash invested.
-10.5%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$1,427
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,427 income − $1,941 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,716
Downpayment
20%
$55,920
Closing costs
1%
$2,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,427
Total Expenses
$1,941
Mortgage P&I
100%
$1,427
Property Taxes
3%
$41
Home Insurance
7%
$102
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$71
Vacancy
6%
$86
Maintenance
5%
$71
Other
0%
$0